Financial Year : 2023-2024	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 19/8/2023	Work start date : 9/9/2023
Present status : Existing	Proposed Status : Repair & Maint of Stone graded Bund for Community

Tech Sanction Details
Technical Sanction No. : 1711006/2023-2024/152396/TS	Sanction Date : 12/9/2023
Estimated Cost as per Tech. Detl (in Rs.)

Unskilled	Material							Contingency	Total
	Est. Material Cost	Est. Skilled Cost	Est. Semi-Skilled Cost	Scheme1	scheme2	scheme3	Total
772301.81	467156.86	5987.52	36056.16	0	0	0	510000	0	1281502.35
Financial Sanction Details

Financial\Administrative Sanction No: 1711006/2023-2024/152396/AS	Financial\Administrative Sanction Date 12/9/2023
Fin. Sanc. Amt. (in Rs) NREGA:1281504	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 1282000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Jungle clearance including uprooting of rank vegetation, grass, brush wood, saplings and tree not exceeding 30cm girth and removing not exceeding 50meters outside the periphery of the area cleared. 5000 7.609318 38046.59 2 (III) Lead upto 200 meters 1260 126.363380952381 159217.86 3 (a) C.C. 1:2:4 (1cement, 2sand, 4metal) 42 4237.925 177992.85 4 Steel work welded in built up sections, framed work, including cutting hoisting fixing in position in gratings, frames, guard bars, ladders, railing, brackets and similar works & trusses and trussed purlins up to 25m span and 15 m over all height 65 107.319076923077 6975.74 5 (a) Mild steel and Medium tensile steel bars 903.2 84.4519596988485 76277.01 6 (c) Masonry stones, pitching stones or boulders 1260 50.5703253968254 63718.61 7 (XXXI) 70 Km. Lead 35.7 845.80056022409 30195.08 8 (II) 1.0 Km. Lead 1260 130.443825396825 164359.22 9 (XV) 10 Km. Lead 9.24 238.341991341991 2202.28 10 (XXX) 60 Km. Lead 18.06 682.011627906977 12317.13 11 Labour only for boulder soling hand packed excluding consolidation. 1260 215.827722222222 271942.93 12 (b) Dense or hard soil 240 169.853083333333 40764.74 13 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 1260 187.2975 235994.85

Total Activity 1281000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 4.2 1000 4200 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 47.56011649 2100 99876.244629 3 0297-Stone Aggregate(single size): 10 mm nominal size 4.62 650 3003 4 0367-Portland Cement 13.86 6400 88704 5 0983-Fine sand (zone IV) 18.9 1025 19372.5 6 1004-Average rate of mild steel round bars for reinforcements 9.73405872 6400 62297.975808 7 1008-Flats up to 10 mm in thickness 0.44724771 6500 2907.110115 8 1215-Welding by electric plant 178.89908257 1 178.89908257 9 1235-Diesel oil 349.10754636 100 34910.754636 10 3-Display Board / CIB 1 1500 1500 11 5001-Mobil oil 12.31399827 270 3324.7795329 12 7335-Binding wire 9.032 60 541.92 13 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 21.84 500 10920 14 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 9.24 790 7299.6

Total Material 340000